Valuation Advantest Corporation Deutsche Boerse AG

Stocks

VANA

US00762U2006

Semiconductor Equipment & Testing

Market Closed - Deutsche Boerse AG 14:16:07 2026-09-14 EDT			5-day change	1st Jan Change
172.00 ^EUR	-5.49%		-8.51%	+62.26%

09-10	Japan's Nikkei ekes out gain as tech shares recover from early losses	RE
09-07	Japan's Nikkei rises more than 2% as AI-related stocks gain	RE

Company Valuation: Advantest Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,859,608	2,237,070	5,033,620	4,748,144	14,755,312	22,500,879	-	-
Change	-	20.3%	125.01%	-5.67%	210.76%	52.49%	-	-
Enterprise Value (EV) ¹	1,786,489	2,202,377	5,021,361	4,579,103	14,435,538	21,940,694	21,638,950	21,183,243
Change	-	23.28%	128%	-8.81%	215.25%	51.99%	-1.38%	-2.11%
P/E	21.5x	17.4x	80.7x	29.6x	39.5x	33.5x	26.7x	23.5x
PBR	6.23x	6.07x	11.7x	9.37x	18.5x	18.2x	12.2x	8.71x
PEG	-	0.3x	-1.6x	0x	0x	0.4x	1.1x	1.7x
Capitalization / Revenue	4.46x	3.99x	10.3x	6.09x	13.1x	12.8x	10.3x	8.83x
EV / Revenue	4.29x	3.93x	10.3x	5.87x	12.8x	12.5x	9.88x	8.31x
EV / EBITDA	13.8x	11.6x	46.6x	17.9x	27.5x	24.3x	19.1x	16.5x
EV / EBIT	15.6x	13.1x	61.5x	20.1x	28.9x	24.9x	19.2x	16.2x
EV / FCF	55.9x	50.6x	1,062x	17.1x	48.3x	43.5x	29.2x	21x
FCF Yield	1.79%	1.98%	0.09%	5.86%	2.07%	2.3%	3.42%	4.76%
Dividend per Share ²	30	33.75	34.25	39	59	88.99	109.4	148.3
Rate of return	1.24%	1.11%	0.5%	0.6%	0.29%	0.29%	0.35%	0.48%
EPS ²	112.4	174.4	84.45	218.7	515.2	927.1	1,162	1,324
Distribution rate	26.7%	19.4%	40.6%	17.8%	11.5%	9.6%	9.41%	11.2%
Net sales ¹	416,901	560,191	486,507	779,707	1,128,610	1,757,163	2,191,149	2,548,746
EBITDA ¹	129,702	189,083	107,732	255,236	524,732	904,452	1,130,869	1,280,225
EBIT ¹	114,734	167,687	81,628	228,161	499,120	882,129	1,129,873	1,306,269
Net income ¹	87,301	130,400	62,290	161,177	375,353	671,873	839,840	954,232
Net Debt ¹	-73,119	-34,693	-12,259	-169,041	-319,774	-560,185	-861,928	-1,317,636
Reference price ²	2,417.50	3,040.00	6,819.00	6,472.00	20,330.00	31,080.00	31,080.00	31,080.00
Nbr of stocks (in thousands)	769,228	735,878	738,176	733,644	725,790	723,966	-	-
Announcement Date	4/27/22	4/26/23	4/26/24	4/25/25	4/27/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KLA CORPORATION	33.57x	13.17x	27.33x	0.53%	236B
ADVANTEST CORPORATION	34.21x	12.75x	24.77x	0.28%	150B
TERADYNE, INC.	42.77x	11.38x	32.1x	0.14%	59.37B
HON. PRECISION, INC.	49.01x	19.59x	38.5x	1.44%	35.9B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	81.79x	22.92x	70.31x	0.15%	24.31B
TONGFU MICROELECTRONICS CO.,LTD	55.34x	3.05x	14.83x	0.14%	13.12B
KING YUAN ELECTRONICS CO., LTD.	29.26x	8.01x	15.65x	1.87%	10.68B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	77.83x	35.07x	77.26x	0.4%	10.44B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	50.63x	3.12x	16.81x	0.29%	8.03B
Average	50.49x	14.34x	35.28x	0.58%	60.82B
Weighted average by Cap.	39.43x	13.64x	30.06x	0.47%